Tata Consultancy Services Ltd (TCS IN) - Standardized

In Millions of INR except Per Share FY 2009 FY 2010

12 Months Ending 03/31/2009 03/31/2010
Total Assets
+ Cash, Cash Equivalents & STI C&CE_AND_STI_DETA 42,825.7 71,780.3
+ Cash & Cash Equivalents BS_CASH_NEAR_CAS 26,981.4 47,185.9
+ ST Investments BS_MKT_SEC_OTHER_ 15,844.3 24,594.4
+ Accounts & Notes Receiv BS_ACCT_NOTE_RCV 61,340.2 58,554.1
+ Accounts Receivable, Net BS_ACCTS_REC_EXC 61,340.2 58,554.1
+ Notes Receivable, Net NOTES_RECEIVABLE 0.0 0.0
+ Unbilled Revenues BS_UNBILLED_REVEN 14,813.8 12,011.4
+ Inventories BS_INVENTORIES 366.0 177.9
+ Raw Materials INVTRY_RAW_MATERI 152.2 51.5
+ Work In Process INVTRY_IN_PROGRES 0.0 0.0
+ Finished Goods INVTRY_FINISHED_G 37.9 3.0
+ Other Inventory BS_OTHER_INV 175.9 123.4
+ Other ST Assets OTHER_CURRENT_AS 31,617.2 39,959.5
+ Prepaid Expenses BS_PREPAY — —
+ Derivative & Hedging Assets BS_DERIV_&_HEDGIN — —
+ Taxes Receivable BS_TAXES_RECEIVA — —
+ Misc ST Assets BS_OTHER_CUR_ASS 31,617.2 39,959.5
Total Current Assets BS_CUR_ASSET_REP 150,962.9 182,483.2
+ Property, Plant & Equip, Net BS_NET_FIX_ASSET 38,538.6 42,707.6
+ Property, Plant & Equip BS_GROSS_FIX_ASSE 60,233.1 69,458.7
- Accumulated Depreciation BS_ACCUM_DEPR 21,694.5 26,751.1
+ LT Investments & Receivables BS_LT_INVEST 269.2 12,209.4
+ LT Investments BS_LONG_TERM_INV 269.2 12,209.4
+ LT Receivables BS_LT_RECEIVABLES — —
+ Other LT Assets BS_OTHER_ASSETS_ 36,602.7 36,542.0
+ Total Intangible Assets BS_DISCLOSED_INTA 35,971.7 34,846.4
+ Goodwill BS_GOODWILL 32,614.0 32,159.9
+ Other Intangible Assets OTHER_INTANGIBLE_ 3,357.7 2,686.5
+ Prepaid Expense BS_PREPAID_EXPENS — —
+ Deferred Tax Assets BS_DEFERRED_TAX_A 600.4 1,678.6
+ Investments in Affiliates BS_INVEST_IN_ASSO 30.6 17.0
+ Misc LT Assets OTHER_NONCURRENT 0.0 0.0
Total Noncurrent Assets BS_TOT_NON_CUR_A 75,410.5 91,459.0
Total Assets BS_TOT_ASSET 226,373.4 273,942.2

Liabilities & Shareholders' Equity

+ Payables & Accruals ACCT_PAYABLE_&_AC 23,106.5 29,779.4
+ Accounts Payable BS_ACCT_PAYABLE 23,100.6 29,777.3
+ Accrued Taxes BS_TAXES_PAYABLE — —
 + Interest & Dividends Payable BS_INTEREST_&_DIV 5.9 2.1
+ Other Payables & Accruals BS_ACCRUAL — —
+ ST Debt BS_ST_BORROW 5,130.4 583.1
+ ST Borrowings SHORT_TERM_DEBT_ 5,130.4 583.1
+ ST Capital Leases ST_CAPITAL_LEASE_ — —
+ Other ST Liabilities OTHER_CURRENT_LIA 36,570.9 54,159.2
+ Deferred Revenue ST_DEFERRED_REVE 0.0 0.0
+ Derivatives & Hedging BS_DERIVATIVE_&_H 6,912.7 1,159.2
+ Deferred Tax Liabilities BS_DEFERRED_TAX_L — —
+ Misc ST Liabilities OTHER_CURRENT_LIA 29,658.2 53,000.0
Total Current Liabilities BS_CUR_LIAB 64,807.8 84,521.7
+ LT Debt BS_LT_BORROW 508.4 449.4
+ LT Borrowings LONG_TERM_BORROW 144.0 137.3
+ LT Capital Leases LT_CAPITAL_LEASE_O 364.4 312.1
+ Other LT Liabilities OTHER_NONCUR_LIAB 1,285.5 686.8
+ Accrued Liabilities BS_ACCRUED_LIABILI 0.0 0.0
+ Pension Liabilities PENSION_LIABILITIES — —
+ Deferred Compensation BS_DEFERRED_COMP_ — —
+ Deferred Revenue LT_DEFERRED_REVE 0.0 0.0
+ Deferred Tax Liabilities BS_DEFERRED_TAX_LI 1,285.5 686.8
+ Derivatives & Hedging BS_DERIVATIVE_&_HE — —
+ Misc LT Liabilities OTHER_NONCURRENT_ 0.0 0.0
Total Noncurrent Liabilities NON_CUR_LIAB 1,793.9 1,136.2
Total Liabilities BS_TOT_LIAB2 66,601.7 85,657.9
+ Preferred Equity and Hybrid Capital BS_PFD_EQTY_&_HYB 1,000.0 1,000.0
+ Share Capital & APIC BS_SH_CAP_AND_API 21,141.9 21,141.9
+ Common Stock BS_COMMON_STOCK 978.6 1,957.2
+ Additional Paid in Capital BS_ADD_PAID_IN_CA 20,163.3 19,184.7
- Treasury Stock BS_AMT_OF_TSY_ST 0.0 0.0
+ Retained Earnings BS_PURE_RETAINED_ 118,350.3 136,048.4
+ Other Equity OTHER_INS_RES_TO 16,507.90 26,476.90
Equity Before Minority Interest EQTY_BEF_MINORITY 157,000.1 184,667.2
+ Minority/Non Controlling Interest MINORITY_NONCONTR 2,771.6 3,617.1
Total Equity TOTAL_EQUITY 159,771.7 188,284.3
Total Liabilities & Equity TOT_LIAB_AND_EQY 226,373.4 273,942.2

Reference Items
Accounting Standard ACCOUNTING_STAND IN GAAP IN GAAP
Shares Outstanding BS_SH_OUT 3,914.4 3,914.4
Number of Treasury Shares BS_NUM_OF_TSY_SH 0.0 0.0
Pension Obligations BS_PENSION_RSRV — —
Future Minimum Operating Lease Obligatio BS_FUTURE_MIN_OPE 16,615.4 28,536.5
Capital Leases - Total BS_TOTAL_CAPITAL_ 364.4 312.1
Percent Of Foreign Ownership BS_PERCENT_OF_FO 10.12 12.54
Number Of Shareholders BS_NUM_OF_SHAREH 727,136.00 690,186.00
Options Granted During Period BS_OPTIONS_GRANT — —
Options Outstanding at Period End BS_OPTIONS_OUTST — —
Net Debt NET_DEBT -37,186.9 -70,747.8
Net Debt to Equity NET_DEBT_TO_SHRH -23.28 -37.58
Tangible Common Equity Ratio TCE_RATIO 63.04 62.24
Current Ratio CUR_RATIO 2.33 2.16
Number of Employees NUM_OF_EMPLOYEES 143,761.00 160,429.00
Source: Bloomberg Right click to show data transparency (not supported for all
 FY 2011 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017
03/31/2011 03/31/2012 03/31/2013 03/31/2014 03/31/2015 03/31/2016 03/31/2017

53,249.6 65,423.2 76,643.2 156,495.4 197,460.1 275,980.0 456,630.0

46,409.7 57,665.5 67,352.8 144,907.2 182,451.2 51,190.0 40,270.0
6,839.9 7,757.7 9,290.4 11,588.2 15,008.9 224,790.0 416,360.0
81,949.7 115,203.5 140,955.8 182,304.0 204,399.1 240,730.0 226,170.0
81,949.7 115,203.5 140,955.8 182,304.0 204,399.1 240,730.0 226,170.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
13,488.5 22,477.6 31,410.3 40,056.1 38,270.8 39,920.0 52,080.0
228.2 177.7 211.5 — — 160.0 —
48.6 134.9 66.5 — — 90.0 —
0.0 0.0 0.0 — — 0.0 —
2.9 3.0 0.0 — — 0.0 —
176.7 39.8 145.0 — — 70.0 —
21,448.1 27,335.4 64,763.8 50,847.7 48,880.6 75,340.0 68,280.0
— — — — — 17,080.0 —
— — — — — 5,370.0 —
— — — 338.3 749.3 3,740.0 260.0
21,448.1 27,335.4 64,763.8 50,509.4 48,131.3 49,150.0 68,020.0
170,364.1 230,617.4 313,984.6 429,703.2 489,010.6 632,130.0 803,160.0
51,292.2 62,671.0 78,870.7 103,643.7 115,715.6 116,410.0 117,410.0
83,926.4 102,903.2 128,917.0 — — 209,780.0 —
32,634.2 40,232.2 50,046.3 — — 93,370.0 —
10,786.8 5,745.6 9,683.0 22,900.9 2,534.1 8,310.0 4,110.0
10,786.8 5,745.6 9,683.0 22,900.9 2,534.1 7,580.0 3,440.0
— — — — — 730.0 670.0
94,367.3 114,270.9 119,140.4 132,877.5 143,608.1 134,110.0 128,850.0
35,437.6 38,413.3 38,363.0 41,568.4 39,307.7 18,030.0 37,680.0
32,320.0 35,434.6 35,815.0 39,796.8 37,114.8 16,690.0 37,210.0
3,117.6 2,978.7 2,548.0 1,771.6 2,192.9 1,340.0 470.0
— — — — — 6,830.0 —
1,601.8 2,560.4 3,102.2 23,060.0 26,149.7 29,080.0 28,050.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
57,327.9 73,297.2 77,675.2 68,249.1 78,150.7 80,170.0 63,120.0
156,446.3 182,687.5 207,694.1 259,422.1 261,857.8 258,830.0 250,370.0
326,810.4 413,304.9 521,678.7 689,125.3 750,868.4 890,960.0 1,053,530.0

36,574.9 45,061.7 61,541.1 55,365.4 88,318.2 113,830.0 63,170.0

25,723.3 32,507.8 42,697.1 — — — 49,050.0
— — — — — 21,860.0 14,120.0
 1.9 0.5 6.9 — — 210.0 —
10,849.7 12,553.4 18,837.1 55,365.4 88,318.2 91,760.0 —
371.0 111.8 1,012.9 1,696.1 2,434.2 1,620.0 2,180.0
328.2 21.3 812.6 1,696.1 2,434.2 1,130.0 2,180.0
42.8 90.5 200.3 0.0 0.0 490.0 0.0
35,514.4 58,717.4 54,093.1 53,690.1 55,963.3 40,240.0 79,770.0
0.0 0.0 0.0 10,507.3 10,623.1 13,590.0 13,980.0
147.7 2,403.8 721.0 — — 1,520.0 —
— — — 6,701.8 5,455.5 — —
35,366.7 56,313.6 53,372.1 36,481.0 39,884.7 25,130.0 65,790.0
72,460.3 103,890.9 116,647.1 110,751.6 146,715.7 155,690.0 145,120.0
377.0 1,153.7 1,309.8 1,272.6 1,142.8 830.0 710.0
40.0 27.6 15.2 1,272.6 1,142.8 0.0 710.0
337.0 1,126.1 1,294.6 0.0 0.0 830.0 0.0
4,343.3 6,880.3 10,311.4 16,844.5 19,107.3 20,170.0 20,890.0
0.0 0.0 0.0 0.0 0.0 0.0 —
— — — 2,749.1 2,033.9 — 2,450.0
— — — — — 2,370.0 —
0.0 0.0 0.0 0.0 0.0 0.0 0.0
1,094.9 1,734.5 2,354.8 5,556.4 5,473.6 8,050.0 9,190.0
429.4 525.1 — — — — —
2,819.0 4,620.7 7,956.6 8,539.0 11,599.8 9,750.0 9,250.0
4,720.3 8,034.0 11,621.2 18,117.1 20,250.1 21,000.0 21,600.0
77,180.6 111,924.9 128,268.3 128,868.7 166,965.8 176,690.0 166,720.0
1,000.0 1,000.0 1,000.0 0.0 0.0 0.0 0.0
21,141.9 21,141.9 21,141.9 21,161.6 21,161.6 21,160.0 52,790.0
1,957.2 1,957.2 1,957.2 1,958.7 1,958.7 1,970.0 1,970.0
19,184.7 19,184.7 19,184.7 19,202.9 19,202.9 19,190.0 50,820.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0
186,350.5 221,605.4 295,466.2 517,433.9 542,781.7 562,980.0 814,870.0
36,555.70 52,045.00 68,849.20 14,756.50 10,823.80 126,580.00 15,490.00
245,048.1 295,792.3 386,457.3 553,352.0 574,767.1 710,720.0 883,150.0
4,581.7 5,587.7 6,953.1 6,904.6 9,135.5 3,550.0 3,660.0
249,629.8 301,380.0 393,410.4 560,256.6 583,902.6 714,270.0 886,810.0
326,810.4 413,304.9 521,678.7 689,125.3 750,868.4 890,960.0 1,053,530.0

IAS/IFRS IN GAAP IN GAAP IAS/IFRS IAS/IFRS IN GAAP IAS/IFRS

3,914.4 3,914.4 3,914.4 3,917.5 3,917.5 3,940.9 3,940.9
0.0 0.0 0.0 0.0 0.0 0.0 0.0
— — — 2,749.1 2,033.9 — 2,450.0
28,550.4 28,027.2 35,420.7 0.0 0.0 41,350.0 0.0
379.8 1,216.6 1,494.9 0.0 0.0 1,320.0 0.0
12.75 14.12 16.24 — — 16.95 —
665,659.00 656,328.00 600,465.00 — — 650,226.00 —
 0.0 0.0 0.0 — — 0.0 —
0.0 0.0 0.0 — — 0.0 —
-52,501.6 -64,157.7 -74,320.5 -153,526.7 -193,883.1 -273,530.0 -453,740.0
-21.03 -21.29 -18.89 -27.40 -33.20 -38.30 -51.17
71.60 68.39 71.82 79.03 75.25 79.35 83.23
2.35 2.22 2.69 3.88 3.33 4.06 5.53
198,614.00 238,583.00 276,196.00 300,464.00 319,656.00 353,843.00 387,223.00
cy (not supported for all values)
 FY 2018
03/31/2018

426,460.0
69,390.0
357,070.0
249,430.0
249,430.0
0.0
66,860.0
260.0
250.0
—
0.0
10.0
87,350.0
17,860.0
—
370.0
69,120.0
812,240.0
116,000.0
239,980.0
125,040.0
3,950.0
3,010.0
940.0
151,900.0
38,960.0
38,840.0
120.0
8,240.0
34,230.0
0.0
78,710.0
271,850.0
1,084,090.0

88,230.0
50,940.0
14,210.0
 280.0
22,800.0
1,930.0
1,930.0
0.0
111,200.0
20,320.0
—
—
90,880.0
178,280.0
540.0
540.0
0.0
31,740.0
—
2,900.0
2,900.0
5,030.0
11,700.0
—
9,210.0
29,380.0
207,660.0
0.0
1,910.0
1,910.0
0.0
0.0
842,540.0
27,960.00
872,410.0
4,020.0
876,430.0
1,084,090.0

IAS/IFRS
3,828.6
0.0
2,900.0
0.0
0.0
—
—
 —
—
-423,990.0
-48.38
79.75
4.56
394,988.00
Tata Consultancy Services Ltd (TCS IN) - Adjusted
In Millions of INR except Per Share FY 2012 FY 2013 FY 2014 FY 2015
12 Months Ending 03/31/2012 03/31/2013 03/31/2014 03/31/2015
Revenue 488,938.3 629,894.8 818,093.6 946,484.1
+ Sales & Services Revenue 488,938.3 629,894.8 818,093.6 946,484.1
- Cost of Revenue — — 430,644.4 544,992.6
+ Cost of Goods & Services — — 430,644.4 544,992.6
Gross Profit — — 387,449.2 401,491.5
+ Other Operating Income 0.0 0.0 0.0 0.0
- Operating Expenses 353,552.8 458,680.8 149,414.9 147,274.2
+ Selling, General & Admin — — 149,369.4 173,526.7
+ Research & Development 1,437.0 1,618.4 — —
+ Depreciation & Amortization 9,179.4 10,799.2 — —
+ Prov For Doubtful Accts -182.7 105.3 — —
+ Other Operating Expense 343,119.1 446,157.9 45.5 -26,252.5
Operating Income (Loss) 135,385.5 171,214.0 238,034.3 254,217.3
- Non-Operating (Income) Loss -3,745.3 -10,881.5 -14,154.6 -29,080.0
+ Interest Expense, Net — -9,912.5 — —
+ Interest Expense — 484.9 — —
- Interest Income 7,652.2 10,397.4 — —
+ Other Investment (Inc) Loss -64.1 -64.7 — —
+ Foreign Exch (Gain) Loss 4,260.2 -492.7 0.0 0.0
+ (Income) Loss from Affiliates 0.0 0.0 0.0 0.0
+ Other Non-Op (Income) Loss -289.2 -411.6 -14,154.6 -29,080.0
Pretax Income (Loss), Adjusted 139,130.8 182,095.5 252,188.9 283,297.3
- Abnormal Losses (Gains) -102.3 1,198.2 -1,781.5 23,935.9
+ Disposal of Assets 3.5 -2.3 -45.5 -26.5
+ Impairment of Goodwill 211.8 — — —
+ Legal Settlement — 1,616.3 — —
+ Sale of Investments -317.6 -413.6 -1,732.6 -2,330.6
+ Unrealized Investments — -2.2 -3.4 14.0
+ Other Abnormal Items — — — 26,279.0
Pretax Income (Loss), GAAP 139,233.1 180,897.3 253,970.4 259,361.4
- Income Tax Expense (Benefit) 33,998.6 40,140.4 60,712.6 60,829.6
+ Current Income Tax 38,860.9 43,693.0 — —
+ Deferred Income Tax -313.0 129.9 — —
+ Tax Allowance/Credit -4,549.3 -3,682.5 — —
- (Income) Loss from Affiliates — — — —
Income (Loss) from Cont Ops 105,234.5 140,756.9 193,257.8 198,531.8
- Net Extraordinary Losses (Gains) 0.0 0.0 0.0 0.0
+ Discontinued Operations 0.0 0.0 0.0 0.0
+ XO & Accounting Changes 0.0 0.0 0.0 0.0
Income (Loss) Incl. MI 105,234.5 140,756.9 193,257.8 198,531.8
 - Minority Interest 1,099.6 1,583.8 2,089.6 2,047.8
Net Income, GAAP 104,134.9 139,173.1 191,168.2 196,484.0
- Preferred Dividends 255.7 222.3 0.0 0.0
- Other Adjustments 0.0 0.0 0.0 0.0
Net Income Avail to Common, GAAP 103,879.2 138,950.8 191,168.2 196,484.0

Net Income Avail to Common, Adj 103,878.8 139,741.7 189,992.2 212,135.7

Net Abnormal Losses (Gains) -0.4 790.9 -1,176.0 15,651.7
Net Extraordinary Losses (Gains) 0.0 0.0 0.0 0.0

Basic Weighted Avg Shares 3,914.4 3,914.4 3,917.5 3,917.5

Basic EPS, GAAP 26.54 35.50 48.80 50.16
Basic EPS from Cont Ops 26.54 35.50 48.80 50.16
Basic EPS from Cont Ops, Adjusted 26.54 35.70 48.50 54.15

Diluted Weighted Avg Shares 3,914.4 3,914.4 3,917.5 3,917.5

Diluted EPS, GAAP 26.54 35.50 48.80 50.16
Diluted EPS from Cont Ops 26.54 35.50 48.80 50.16
Diluted EPS from Cont Ops, Adjusted 26.54 35.70 48.50 54.15

Reference Items
Accounting Standard IN GAAP IN GAAP IAS/IFRS IAS/IFRS
EBITDA 144,564.9 182,013.2 251,276.6 272,916.1
EBITDA Margin (T12M) 29.57 28.90 30.71 28.83
EBITA 135,956.0 171,850.6 — —
EBIT 135,385.5 171,214.0 238,034.3 254,217.3
Gross Margin — — 47.36 42.42
Operating Margin 27.69 27.18 29.10 26.86
Profit Margin 21.30 22.22 23.22 22.41
Sales per Employee 2,049,342.58 2,280,607.97 2,722,767.45 2,960,945.83
Dividends per Share 8.50 11.00 16.00 19.50
Total Cash Common Dividends 33,272.6 43,058.8 62,679.3 154,739.5
Personnel Expenses 185,512.4 240,399.6 — —
Depreciation Expense 8,608.9 10,162.6 — —
Rental Expense 9,682.2 11,651.7 — —
Source: Bloomberg Right click to show data transparency (not supported for all values)
 FY 2016 FY 2017 FY 2018 Last 12M FY 2019 Est FY 2020 Est
03/31/2016 03/31/2017 03/31/2018 12/31/2018 03/31/2019 03/31/2020
1,086,460.0 1,179,660.0 1,231,040.0 1,405,280.0 1,463,708.7 1,627,962.9
1,086,460.0 1,179,660.0 1,231,040.0 1,405,280.0
— 668,870.0 712,880.0 815,420.0
— 668,870.0 712,880.0 815,420.0
— 510,790.0 518,160.0 589,860.0 622,354.3 694,309.9
0.0 0.0 0.0 0.0
798,570.0 207,580.0 213,140.0 229,260.0
— 207,550.0 213,140.0 229,260.0
2,340.0 — 2,770.0
18,880.0 — 20,140.0
1,350.0 — —
776,000.0 30.0 0.0 0.0
287,890.0 303,210.0 305,020.0 360,600.0 379,630.4 419,912.9
-25,810.0 -35,470.0 -35,900.0 -43,410.0
-17,120.0 — -23,930.0
330.0 — 520.0
17,450.0 — 24,450.0
-110.0 — -90.0
-7,420.0 0.0 0.0
0.0 0.0 0.0
-1,160.0 -35,470.0 -35,900.0 -43,410.0
313,700.0 338,680.0 340,920.0 404,010.0 416,374.8 455,594.8
-4,700.0 -6,450.0 0.0 4,110.0
-50.0 -30.0 -250.0
— — —
— — —
-560.0 -6,420.0 —
-4,090.0 — -9,060.0
— — —
318,400.0 345,130.0 340,920.0 399,900.0 416,374.8 455,594.8
75,020.0 81,560.0 82,120.0 96,550.0
75,080.0 — 82,650.0
-60.0 — -530.0
— — —
— — —
243,380.0 263,570.0 258,800.0 303,350.0 314,835.7 347,936.7
0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0
243,380.0 263,570.0 258,800.0 303,350.0
 680.0 680.0 540.0 850.0
242,700.0 262,890.0 258,260.0 302,500.0 314,835.7 347,936.7
0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0
242,700.0 262,890.0 258,260.0 302,500.0 314,835.7 347,936.7

239,626.7 258,375.0 258,260.0 305,377.0 314,856.6 347,673.7

-3,073.3 -4,515.0 0.0 2,877.0
0.0 0.0 0.0 0.0

3,940.9 3,940.9 3,849.2 3,752.4

61.59 66.71 67.10 79.46 83.29 92.50
61.59 66.71 67.10 79.46 83.29 92.50
60.81 65.56 67.10 80.21 83.25 92.59

3,940.9 3,940.9 3,849.2 3,752.4

61.59 66.71 67.10 79.46 83.29 92.50
61.59 66.71 67.10 79.46 83.29 92.50
60.81 65.56 67.10 80.21 83.25 92.59

IN GAAP IAS/IFRS IAS/IFRS

306,770.0 323,080.0 325,160.0 380,840.0 397,969.0 444,196.9
28.24 27.39 26.41 27.10 27.19 27.29
288,860.0 — 305,390.0
287,890.0 303,210.0 305,020.0 360,600.0 379,630.4 419,912.9
— 43.30 42.09 41.97 42.52 42.65
26.50 25.70 24.78 25.66 25.94 25.79
22.06 21.90 20.98 21.73 21.51 21.36
3,070,457.80 3,046,461.60 3,116,651.65 3,456,579.28
21.75 23.50 25.00 26.50 34.85 46.11
85,713.6 92,610.1 95,714.4 100,847.7
553,480.0 — 663,960.0
17,910.0 — 19,770.0
16,970.0 — 19,980.0
ported for all values)